investorscraft@gmail.com

Intrinsic ValueAnhui Annada Titanium Industry Co., Ltd. (002136.SZ)

Previous Close$13.23
Intrinsic Value
Upside potential
Previous Close
$13.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Anhui Annada Titanium Industry operates as a specialized chemical manufacturer focused on the production and distribution of titanium dioxide (TiO2) pigments in China. The company's core revenue model is built on manufacturing various grades of titanium dioxide, including rutile and anatase types, which are sold under the Annada brand to industrial customers. These products serve as essential white pigments and performance enhancers across multiple downstream sectors, creating a diversified industrial customer base. Annada's market position is that of a domestic Chinese producer within the highly competitive global titanium dioxide industry, which is characterized by large-scale international competitors and cyclical demand patterns tied to construction and industrial activity. The company's strategic focus appears to be on serving the domestic Chinese market across applications including coatings, plastics, rubber, ink, and paper manufacturing. This sector-specific specialization requires significant technical expertise in pigment chemistry and manufacturing processes, with competition based on product quality, consistency, and cost efficiency. The company's longevity since its 1987 founding provides established operational experience, though it operates in a capital-intensive industry where scale advantages often determine profitability margins and competitive positioning relative to both domestic peers and multinational corporations.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.89 billion for the period, demonstrating its operational scale within the titanium dioxide sector. However, profitability metrics indicate significant challenges, with net income of only CNY 11.26 million translating to minimal net margins. Operational efficiency appears constrained, as evidenced by negative operating cash flow of CNY 91.09 million, which suggests potential working capital pressures or timing differences in the cash conversion cycle despite the company's revenue generation.

Earnings Power And Capital Efficiency

Annada's earnings power appears limited with diluted EPS of CNY 0.0523, reflecting modest bottom-line performance relative to its revenue base. The negative operating cash flow coupled with capital expenditures of approximately CNY 22.87 million indicates potential strain on internal funding for growth initiatives. The company's capital efficiency metrics suggest challenges in converting operational activities into sustainable cash generation, which may impact its ability to self-fund future expansion or weather industry downturns without external financing.

Balance Sheet And Financial Health

The company maintains a reasonably balanced financial position with cash and equivalents of CNY 455.64 million providing liquidity coverage. Total debt of CNY 82.22 million appears manageable relative to cash reserves, suggesting a conservative leverage profile. This liquidity position offers some buffer against industry volatility, though the negative operating cash flow warrants monitoring for potential pressure on working capital management and overall financial flexibility in the medium term.

Growth Trends And Dividend Policy

Despite modest earnings, the company maintained a dividend payment of CNY 0.10 per share, indicating a commitment to shareholder returns. The growth trajectory appears challenged given the thin profit margins and cash flow constraints. The company's ability to fund both dividends and necessary capital investments while navigating industry cyclicality will be critical for sustainable growth, particularly in a competitive market environment where scale advantages often drive long-term viability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.47 billion, the market appears to be applying a significant multiple to revenue, reflecting expectations for potential margin improvement or growth recovery. The beta of 0.8 suggests lower volatility than the broader market, possibly indicating perceived stability as an established industrial operator. Valuation metrics likely incorporate expectations for cyclical recovery in the titanium dioxide market and potential operational improvements following the current period of compressed profitability.

Strategic Advantages And Outlook

Annada's primary advantages include its long-established presence in the Chinese titanium dioxide market and diversified industrial application base. The outlook remains contingent on improving operational efficiency and navigating raw material cost pressures inherent to chemical manufacturing. Success will depend on the company's ability to enhance profitability through cost management and potentially capturing market share in specific application segments, while maintaining financial discipline amid industry cyclicality and competitive pressures.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount